[EVERGRN] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[EVERGRN] EVERGREEN FIBREBOARD BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -14.06%
YoY- -32.65%
Quarter Report
Latest QR
Upcoming QR
EVERGRN's Result
EVERGRN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,024,322 1,031,404 1,013,622 1,000,502 997,795 999,595 1,013,284 0.72%
PBT 67,504 69,513 69,998 86,042 93,445 89,084 101,720 -23.86%
Tax -20,123 -18,929 -20,274 -27,817 -25,498 -16,145 -16,165 15.67%
NP 47,381 50,584 49,724 58,225 67,947 72,939 85,555 -32.48%
-
NP to SH 45,192 49,319 51,102 61,599 71,679 73,330 84,036 -33.79%
-
Tax Rate 29.81% 27.23% 28.96% 32.33% 27.29% 18.12% 15.89% -
Total Cost 976,941 980,820 963,898 942,277 929,848 926,656 927,729 3.49%
-
Net Worth 1,168,065 1,168,065 1,168,065 1,210,386 1,149,742 1,107,090 1,024,653 9.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16,928 16,928 16,928 16,928 - 51 51 4643.49%
Div Payout % 37.46% 34.32% 33.13% 27.48% - 0.07% 0.06% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,168,065 1,168,065 1,168,065 1,210,386 1,149,742 1,107,090 1,024,653 9.09%
NOSH 846,424 846,424 846,424 846,424 846,424 846,424 846,424 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.63% 4.90% 4.91% 5.82% 6.81% 7.30% 8.44% -
ROE 3.87% 4.22% 4.37% 5.09% 6.23% 6.62% 8.20% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 121.02 121.85 119.75 118.20 120.63 121.89 125.59 -2.43%
EPS 5.34 5.83 6.04 7.28 8.67 8.94 10.42 -35.88%
DPS 2.00 2.00 2.00 2.00 0.00 0.01 0.01 3287.10%
NAPS 1.38 1.38 1.38 1.43 1.39 1.35 1.27 5.67%
Adjusted Per Share Value based on latest NOSH - 846,424
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 121.30 122.14 120.04 118.48 118.16 118.38 120.00 0.71%
EPS 5.35 5.84 6.05 7.29 8.49 8.68 9.95 -33.80%
DPS 2.00 2.00 2.00 2.00 0.00 0.01 0.01 3287.10%
NAPS 1.3833 1.3833 1.3833 1.4334 1.3616 1.3111 1.2134 9.10%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.65 0.79 0.84 0.85 0.96 0.945 1.06 -
P/RPS 0.54 0.65 0.70 0.72 0.80 0.78 0.84 -25.45%
P/EPS 12.17 13.56 13.91 11.68 11.08 10.57 10.18 12.60%
EY 8.21 7.38 7.19 8.56 9.03 9.46 9.83 -11.28%
DY 3.08 2.53 2.38 2.35 0.00 0.01 0.01 4413.36%
P/NAPS 0.47 0.57 0.61 0.59 0.69 0.70 0.83 -31.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 14/11/17 21/08/17 23/05/17 23/02/17 28/11/16 23/08/16 -
Price 0.535 0.76 0.82 0.90 0.965 1.01 0.905 -
P/RPS 0.44 0.62 0.68 0.76 0.80 0.83 0.72 -27.92%
P/EPS 10.02 13.04 13.58 12.37 11.14 11.30 8.69 9.93%
EY 9.98 7.67 7.36 8.09 8.98 8.85 11.51 -9.04%
DY 3.74 2.63 2.44 2.22 0.00 0.01 0.01 5035.24%
P/NAPS 0.39 0.55 0.59 0.63 0.69 0.75 0.71 -32.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment